• LNHVS

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Jonathan Quick
 
 
 
 
G
0 $6,700,000 * $6,700,000 * $6,700,000 * RFA - - - - - -
Jakob Silfverberg
 
LW
RW
 
 
0 $5,950,000 $5,950,000 $5,950,000 $5,950,000 RFA - - - - -
Tobias Enstrom
 
 
 
D
 
0 $5,800,000 RFA - - - - - - - -
Marc Staal
 
 
 
D
 
0 $5,300,000 $5,300,000 $5,300,000 RFA - - - - - -
Derek Stepan
C
LW
RW
 
 
0 $5,250,000 RFA - - - - - - - -
Nathan Beaulieu
 
 
 
D
 
0 $5,000,000 $5,000,000 $5,000,000 $5,000,000 RFA - - - - -
Bryan Little
C
 
RW
 
 
0 $5,000,000 $5,000,000 RFA - - - - - - -
Nikita Nesterov
 
 
 
D
 
0 $4,300,000 $4,300,000 $4,300,000 $4,300,000 $4,300,000 RFA - - - -
David Perron
 
LW
RW
 
 
0 $4,300,000 $4,300,000 RFA - - - - - - -
Tyler Toffoli
 
LW
RW
 
 
0 $4,250,000 $4,250,000 $4,250,000 $4,250,000 $4,250,000 $4,250,000 RFA - - -
Brian Elliott
 
 
 
 
G
0 $4,200,000 RFA - - - - - - - -
Kevin Fiala
 
LW
RW
 
 
0 $3,000,000 $3,000,000 $3,000,000 RFA - - - - - -
Brian Dumoulin
 
 
 
D
 
0 $3,000,000 RFA - - - - - - - -
Johan Larsson
C
LW
RW
 
 
0 $2,200,000 $2,200,000 $2,200,000 $2,200,000 RFA - - - - -
Gabriel Dumont
C
 
 
 
 
0 $1,900,000 RFA - - - - - - - -
Jordan Nolan
C
LW
RW
 
 
0 $1,800,000 $1,800,000 $1,800,000 RFA - - - - - -
Adam Clendening
 
 
 
D
 
0 $1,700,000 $1,700,000 $1,700,000 RFA - - - - - -
Steve Kampfer
 
 
 
D
 
0 $1,500,000 $1,500,000 RFA - - - - - - -
Barret Jackman
 
 
 
D
 
0 $1,500,000 RFA - - - - - - - -
Philip-Michael Devos
C
 
 
 
 
0 $1,400,000 $1,400,000 $1,400,000 RFA - - - - - -
Brad Malone
C
LW
 
 
 
0 $1,400,000 $1,400,000 RFA - - - - - - -
Mike Sauer
 
 
 
D
 
0 $1,400,000 $1,400,000 RFA - - - - - - -
Kyle Clifford
 
LW
 
 
 
0 $1,250,000 RFA - - - - - - - -
Jani Lajunen
C
 
 
 
 
0 $1,200,000 $1,200,000 $1,200,000 RFA - - - - - -
Viktor Stalberg
 
LW
RW
 
 
0 $1,200,000 $1,200,000 RFA - - - - - - -
Alex Lafallo
C
LW
 
 
 
0 $1,200,000 RFA - - - - - - - -
Blair Jones
C
LW
RW
 
 
0 $1,100,000 $1,100,000 $1,100,000 RFA - - - - - -
Mathieu Perreault
C
 
 
 
 
0 $1,000,000 $1,000,000 $1,000,000 RFA - - - - - -
Jesperi Kotkaniemi
C
LW
 
 
 
0 $925,000 RFA - - - - - - - -
Troy Terry
C
 
RW
 
 
0 $925,000 RFA - - - - - - - -
Anton Khudobin
 
 
 
 
G
0 $900,000 RFA - - - - - - - -
Matt Watkins
 
LW
RW
 
 
0 $900,000 RFA - - - - - - - -
PRO TOTALS $87,450,000 $59,700,000 $44,900,000 $21,700,000 $8,550,000 $4,250,000 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
Troy Bodie
 
LW
RW
 
 
0 $925,000 RFA - - - - - - - -
Alexandre R. Picard
 
 
 
D
 
0 $800,000 RFA - - - - - - - -
David Dziurzynski
C
LW
RW
 
 
0 $650,000 RFA - - - - - - - -
FARM TOTALS $2,375,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2030/30
COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 0 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6400 0% $100  $0
Level 2: 5500 0% $60  $0
Level 3: 2200 0% $35  $0
Level 4: 4300 0% $25  $0
Level 5: 1600 0% $200  $0
Total Attendance: 0 0% - $0

Balance Sheet

Income
Home Games Left 0
Average Attendance - % 0%)
Average Income per Game $0
Year to Date Revenue $ 0
Estimated Revenue $0
End Year Estimated Revenue $0
  Expense
Days Remaining 1
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $87,450,000
Estimated Season Expenses $87,450,000

Bank Account
Current Funds $66,539,283
Projected Revenue + $0
Projected Expenses - $87,450,000
Projected Bank Account $-20,910,717
 
Salary Cap
Salary Cap $86,500,000
Total Payroll $87,450,000
Remaining Cap Space $-950,000